5.436
Revenue¥B
2.647
2.799
3.009
3.253
3.458
3.741
3.978
4.283
4.497
4.783
5.983
6.70%
6.69%
39
17.71
Revenue growth%
4.97
2.38
2.03
0.40
0.40
0.40
1.96
0.93
2.19
1.63
7.25
1.63
1.79
35
24.95
Gross margin%
8.01
10.70
13.48
14.19
14.56
15.66
15.65
15.81
12.90
9.93
3.55
15.65
13.84
46
11.72
Operating margin%
7.09
5.61
7.88
9.52
8.42
5.90
4.43
7.08
9.30
7.58
16.88
7.08
7.34
90
17.85
Net margin%
8.58
5.83
7.38
5.20
5.43
8.07
10.36
8.95
10.82
12.97
5.23
10.36
8.32
63
25.32
P/E ratio (avg)x
7.652
7.513
7.987
8.435
8.189
8.423
8.638
9.008
9.344
9.004
22.35
9.004
8.429
68
23.98
EV/EBITx
17.00
14.93
15.76
17.36
17.81
18.86
17.39
17.82
18.23
18.90
7.914
18.23
17.60
22
13.81
FCF yield (avg)%
1.81
0.40
0.40
2.40
3.60
1.94
0.40
1.24
2.37
0.41
9.73
1.24
1.52
92
22.37
FCF margin%
14.81
15.02
13.40
11.35
8.82
11.32
10.07
12.23
12.65
11.67
15.12
11.67
11.95
18
1.690
FCF / Net incomex
2.321
2.402
2.419
2.834
2.944
3.382
3.889
4.308
4.453
4.986
1.448
4.308
3.163
17
6.82
ROIC%
13.43
14.70
14.75
13.24
13.36
12.92
13.13
14.77
13.51
15.99
6.16
13.51
13.47
61
25.78
Return on equity%
8.90
9.20
8.83
6.21
6.54
8.81
10.98
8.40
7.20
7.05
18.07
8.40
8.61
81
12.85
Return on assets%
14.42
11.50
12.75
10.14
11.37
13.49
16.17
13.67
13.60
14.41
26.00
13.67
13.54
81
0.26
EPS¥
0.92
1.02
1.14
1.19
1.20
1.24
1.21
1.11
1.10
1.12
0.29
(1.34%)
2.85%
—
27.48
EPS growth%
7.80
7.51
8.95
7.24
7.21
5.36
4.89
6.81
5.36
7.04
9.12
5.36
7.13
43
0.38
Bookvalue per sh¥
0.26
0.25
0.27
0.25
0.28
0.26
0.24
0.25
0.28
0.26
0.13
(0.84%)
1.24%
—
0.38
FCF per share¥
0.61
0.66
0.66
0.74
0.75
0.80
0.82
0.87
0.91
0.80
0.32
1.45%
3.11%
—
0.83
Dividend per sh¥
0.17
0.17
0.18
0.19
0.20
0.22
0.24
0.25
0.24
0.26
0.19
5.17%
3.70%
—
25.09
Div yield (avg)%
20.16
20.94
18.18
16.98
17.53
19.57
17.46
15.19
17.95
19.49
29.83
17.95
18.06
43
7.77
Payout ratio%
9.47
7.24
7.06
9.48
11.71
12.04
13.16
14.11
15.83
13.37
2.23
13.37
11.87
46
1.547
Shares (diluted)B
2.190
2.329
2.579
2.705
3.135
3.467
3.782
4.207
4.138
4.640
1.590
8.16%
8.09%
72
20.99
Buyback yield%
8.19
9.81
7.74
8.32
8.22
7.51
9.71
7.39
10.00
7.10
22.45
7.51
8.20
7
0.784
D/E ratiox
1.007
0.914
0.899
0.991
1.038
1.152
1.162
1.147
1.190
1.253
1.585
1.162
1.092
25
2.160
Enterprise value¥B
2.104
1.865
1.684
1.656
1.675
1.548
1.473
1.463
1.533
1.539
2.279
(1.68%)
(3.05%)
73
1.074
LT debt¥B
6.460
6.061
6.338
6.747
6.486
7.073
7.158
6.983
6.753
7.768
2.310
3.67%
3.05%
61
Revenue
¥4.783B
6.69%
1.00×
Cost of revenue
¥3.348B
6.69%
1.00×
Operating expenses
¥896.0M
6.61%
0.99×